Rainas Municipality

Office of the Municipal Executive

Tinpiple, Lamjung, Gandaki Province, Nepal
Abstract of Cost
Name of Project :- Bagaltar Samudhaik Dhalit Guti Vawan Nirman
Location: Rainas-7
S.N. Description of work Quantity units Quantity units Rate Amount Remarks
1 Earthwork in excavation 639.50 ft3 18.11 m3 515.52 9,336.07
2 Stone Soiling 127.90 ft3 3.62 m3 3,610.20 13,068.92
3 PCC(1:2:4) 63.95 ft3 1.81 m3 12,397.75 22,439.93
4 Stone Masonary wall(1:6) 333.56 ft3 9.44 m3 9,737.76 91,924.45
5 DPC Band (1:2:4) 37.50 ft3 1.06 m3 12,397.75 13,141.62
6 Stone Soiling Floor 17.50 ft3 0.50 m3 3,610.20 1,805.10
7 Floor DPC(1:2:4) 72.91 ft3 2.06 m3 12,397.75 25,539.37
8 Brick Masonary(1:4) 245.75 ft3 6.96 m3 12,434.80 86,546.21
9 Bands(1:2:4) 17.60 ft3 0.50 m3 12,397.75 6,198.88
10 Door and window Chaukosh 0.59 Ft3 0.0167 m3 126,278.19 2,108.85
11 Reinforcement 298.34 Kg 298.34 Kg 118.18 35,257.82
12 Truss Work 295.16 kg 295.16 kg 135.60 40,023.70
13 CGI Sheet Roofing works 553.98 ft2 51.46 m2 784.00 40,344.64
Total 387,735.56

Note:
Name of Agency Contribution
Municipality 350,000.00
Contengency 10,500.00
Municipality without contengency 339,500.00
UC(Work) 48,235.56
Total 387,735.56
 Rainas Municipality
Office of the Municipal Executive
Tinpiple, Lamjung, Gandaki Province, Nepal
Measurement Book
Name of Project :- Bagaltar Samudhaik Dhalit Guti Vawan Nirman
Location: Rainas-7
S.N. Description of work Nos. length(ft) Breadth(ft) Height(ft) Quantity units Remarks
1 Earthwork in excavation 931.50 ft3
long wall 2 27.25 3.00 3.00 490.50 ft3
Short wall 4 12.25 3.00 3.00 441.00 ft3
2 Stone Soiling 155.25 ft3
long wall 2 27.25 3.00 0.50 81.75 ft3
Short wall 4 12.25 3.00 0.50 73.50 ft3
3 PCC(1:2:4) 77.63 ft3
long wall 2 27.25 3.00 0.25 40.88 ft3
Short wall 4 12.25 3.00 0.25 36.75 ft3
4 Stone Masonary wall(1:6) 407.53 ft3
long wall 2 27.25 1.75 2.25 214.59 ft3
Short wall 4 12.25 1.75 2.25 192.94 ft3
5 DPC Band (1:2:4) 37.50 ft3
long wall 2 25.00 0.75 0.50 18.75 ft3
Short wall 4 12.50 0.75 0.50 18.75 ft3
6 Stone Soiling Floor 17.50 ft3
Room 1 1 23.33 12.50 0.50 17.50 ft3
7 Floor DPC(1:2:4) 72.91 ft3
Room 1 1 23.33 12.50 0.25 72.91 ft3
8 Brick Masonary(1:4) 245.75 ft3
long wall 2 12.50 0.75 7.75 145.31 ft3
Short wall 2 9.42 0.75 7.75 109.51 ft3
Cube wall(14") 8 1.17 1.17 1.50 16.43 ft3
Deduction
Door 1 3 0.75 6.00 -13.50 ft3
Window 1 4 0.75 4.00 -12.00 ft3
9 Bands(1:2:4)
Long wall 17.600 ft3
Sill Band 1 21.92 0.75 0.25 4.11 ft3
Lintel Band 1 21.92 0.75 0.25 4.11 ft3
Short wall
Sill Band 2 12.50 0.75 0.25 4.69 ft3
Lintel Band 2 12.50 0.75 0.25 4.69 ft3
10 Door and window
Chaukosh 0.59 Ft3
Door 1 3 0.29 0.29 0.25 Ft3
Window 1 4 0.29 0.29 0.34 Ft3

11 Reinforcement 298.340 Kg
Vertical Rod at corner 8 3.962 1.58 50.08 Kg
Vertical rod for door and
window 4 3.048 0.89 10.85 Kg
DPC Band
Horizontal Bar 4 30.48 0.89 108.51 Kg
Stirrup 204 0.66 0.22 29.62 Kg
Sill Band, Lintel Band, roof band
Horizontal Bar 6 17.17 0.89 91.69 Kg
Stirrup 115 0.30 0.22 7.59 Kg

12 Truss Work 295.1600 kg

0.0376 m3
1.3286 ft3
Vertical 4 2.5000 0.6542 0.0082 0.0536
8 1.1667 0.6542 0.0082 0.0501
Slant 8 7.8333 0.6542 0.0082 0.3362
8 3.9167 0.6542 0.0082 0.1681
Horizontal 4 14.8333 0.6542 0.0082 0.3183
3 25.0000 0.6542 0.0082 0.4023

13 CGI Sheet Roofing works

1 29.42 18.83 553.9786 ft2
 Rainas Municipality
Office of the Municipal Executive
Tinpiple, Lamjung, Gandaki Province, Nepal
Detailed Estimate
Name of Project :- Bagaltar Samudhaik Dhalit Guti Vawan Nirman
Location: Rainas-7
S.N. Description of work Nos. length(ft) Breadth(ft) Height(ft) Quantity units Remarks
1 Earthwork in excavation 639.50 ft3
long wall 2 25.00 2.50 2.50 312.50 ft3
Short wall 4 13.08 2.50 2.50 327.00 ft3
2 Stone Soiling 127.90 ft3
long wall 2 25.00 2.50 0.50 62.50 ft3
Short wall 4 13.08 2.50 0.50 65.40 ft3
3 PCC(1:2:4) 63.95 ft3
long wall 2 25.00 2.50 0.25 31.25 ft3
Short wall 4 13.08 2.50 0.25 32.70 ft3
4 Stone Masonary wall(1:6) 333.56 ft3
long wall 2 25.00 1.63 2.00 163.00 ft3
Short wall 4 13.08 1.63 2.00 170.56 ft3
5 DPC Band (1:2:4) 37.50 ft3
long wall 2 25.00 0.75 0.50 18.75 ft3
Short wall 4 12.50 0.75 0.50 18.75 ft3
6 Stone Soiling Floor 17.50 ft3
Room 1 1 23.33 12.50 0.50 17.50 ft3
7 Floor DPC(1:2:4) 72.91 ft3
Room 1 1 23.33 12.50 0.25 72.91 ft3
8 Brick Masonary(1:4) 313.06 ft3
long wall 2 12.50 0.75 7.75 145.31 ft3
Short wall 2 9.42 0.75 7.75 109.51 ft3
Cube wall(14") 8 1.17 1.17 7.75 84.87 ft3
Deduction
Door 1 3 0.75 6.50 -14.63 ft3
Window 1 4 0.75 4.00 -12.00 ft3
9 Bands(1:2:4)
Long wall 17.600 ft3
Sill Band 1 21.92 0.75 0.25 4.11 ft3
Lintel Band 1 21.92 0.75 0.25 4.11 ft3
Short wall
Sill Band 2 12.50 0.75 0.25 4.69 ft3
Lintel Band 2 12.50 0.75 0.25 4.69 ft3
10 Door and window
Chaukosh 0.59 Ft3
Door 1 3 0.29 0.29 0.25 Ft3
Window 1 4 0.29 0.29 0.34 Ft3

11 Reinforcement 298.340 Kg
Vertical Rod at corner 8 3.962 1.58 50.08 Kg
Vertical rod for door and
window 4 3.048 0.89 10.85 Kg
DPC Band
Horizontal Bar 4 30.48 0.89 108.51 Kg
Stirrup 204 0.66 0.22 29.62 Kg
Sill Band, Lintel Band, roof band
Horizontal Bar 6 17.17 0.89 91.69 Kg
Stirrup 115 0.30 0.22 7.59 Kg

12 Truss Work 295.1600 kg

0.0376 m3
1.3286 ft3
Vertical 4 2.5000 0.6542 0.0082 0.0536
8 1.1667 0.6542 0.0082 0.0501
Slant 8 7.8333 0.6542 0.0082 0.3362
8 3.9167 0.6542 0.0082 0.1681
Horizontal 4 14.8333 0.6542 0.0082 0.3183
3 25.0000 0.6542 0.0082 0.4023

13 CGI Sheet Roofing works

1 29.42 18.83 553.9786 ft2
 Rainas Municipality
Office of the Municipal Executive
Tinpiple, Lamjung, Gandaki Province, Nepal
Abstract of Cost
Name of Project :- Bagaltar Samudhaik Dhalit Guti Vawan Nirman
Location: Rainas-7
S.N. Description of work Quantity units Quantity units Rate Amount Remarks
1 Earthwork in excavation 639.50 ft3 18.11 m3 515.52 9,336.07
2 Stone Soiling 127.90 ft3 3.62 m3 3,610.20 13,068.92
3 PCC(1:2:4) 63.95 ft3 1.81 m3 12,397.75 22,439.93
4 Stone Masonary wall(1:6) 333.56 ft3 9.44 m3 9,737.76 91,924.45
5 DPC Band (1:2:4) 37.50 ft3 1.06 m3 12,397.75 13,141.62
6 Stone Soiling Floor 17.50 ft3 0.50 m3 3,610.20 1,805.10
7 Floor DPC(1:2:4) 72.91 ft3 2.06 m3 12,397.75 25,539.37
8 Brick Masonary(1:4) 313.06 ft3 8.86 m3 12,434.80 110,172.33
9 Bands(1:2:4) 17.60 ft3 0.50 m3 12,397.75 6,198.88
10 Door and window Chaukosh 0.59 Ft3 0.0167 m3 126,278.19 2,108.85
11 Reinforcement 298.34 Kg 298.34 Kg 118.18 35,257.82
12 Truss Work 295.16 kg 295.16 kg 135.60 40,023.70
13 CGI Sheet Roofing works 553.98 ft2 51.46 m2 784.00 40,344.64
Total 411,361.68

Note:
Name of Agency Contribution
Municipality 350,000.00
Contengency 10,500.00
Municipality without contengency 339,500.00
UC(Work) 71,861.68
Total 411,361.68
Norms no 2,1 Norms Unit 1.00 CU.M.
Items Description : Earthwork in excavation in soft clay and silty soil including 10 m lead and 1.5m
lift
Description Quantity Unit Rate Amount
Skilled
Labour
Unskilled 0.70 md 715.00 500.50

Tools and plants @ 3 15.02

% of labour cost
Total 515.52
Rate per unit 515.52

Norms no 5,1 Kha ,3 Norms Unit 1.00 CU.M.

Items Description : Brick masonry work including 30 m lead in cement mortar 1:6 with 1 nos
chimney brick
Description Quantity Unit Rate Amount
Skilled 1.50 md 990.00 1485.00
Labour
Unskilled 2.20 md 715.00 1573.00
Brick 560.00 Nos 13.56 7593.60
Materials Cement 0.07 M.T. 17460.00 1222.20
Sand 0.30 Cu.m. 1870.00 561.00
Total 12434.80
Rate per unit 12434.80

Norms no 6,5 Norms Unit 1.00 CU.M.

Items Description : Stone filling work in foundation trench

Description Quantity Unit Rate Amount

Skilled
Labour
Unskilled 1.50 md 990.00 1485.00
Materials Stone 1.20 Cu.m. 1771.00 2125.20
Total 3610.20
Rate per unit 3610.20

Norms no 7,2,Gha Norms Unit 1.00 CU.M.

Items Description : P.C.C. work 1:2:4 in Foundation,Wall including 30 m lead

Description Quantity Unit Rate Amount

Skilled 1.00 md 990.00 990.00
Labour
Unskilled 4.00 md 715.00 2860.00
Cement 0.32 M.T 19720.00 6310.40
Materials Aggregate 0.85 Cu.m. 1705.00 1449.25
Sand 0.445 Cu.m. 1771.00 788.10
Total 12397.75
Rate per unit 12397.75

Norms no 7,5 Norms Unit 1.00 M.T.

Items Description : Reinforcement bar cutting, Bending, Placing in position

Description Quantity Unit Rate Amount

Skilled 12.00 md 990.00 11880.00
Labour
Unskilled 12.00 md 715.00 8580.00
Bar 1.05 M.T 92040.00 96642.00
Materials
Binding wire 10.00 K.g. 107.86 1078.60
Total 118180.60
Rate per unit 118.18

Norms no 10,1 Norms Unit 1.00 Cu.m.

Items Description : Making and fixing of wooden choukhat (Local wood)

Description Quantity Unit Rate Amount

Skilled 34.00 md 990.00 33660.00
Labour
Unskilled 3.40 md 715.00 2431.00
Wood 1.100 Cu.m. 81235.63 89359.19
Materials Hold fast10" 92.00 Nos 5.00 460.00
Screws 184.00 Nos 2.00 368.00
Total 126278.19
Rate per unit 126278.19

Norms no 6,1,3 Norms Unit 1.00 CU.M.

Items Description : Stone masonry work in cement mortar 1:6 including 10 m lead and 5 m lift

Description Quantity Unit Rate Amount

Skilled 1.50 md 990.00 1485.00
Labour
Unskilled 5.00 md 715.00 3575.00
Stone 1.10 Cu.m. 1771.00 1948.10
Materials Cement 0.106 M.T. 17460.00 1850.76
Sand 0.47 Cu.m. 1870.00 878.90
Total 9737.76
Rate per unit 9737.76

Norms no 9,1 Norms Unit 10.00 Sq.m

Items Description : C.G.I. sheet roofing work for pipe truss

Description Quantity Unit Rate Amount

Skilled 1.10 md 990.00 1089.00
Labour
Unskilled 1.25 md 715.00 893.75
CGI sheet 12.00 Sq.m. 449.33 5391.96
J- Hook 25.00 Nos 15.00 375.00
Materials
Bitumin washer 55.00 Nos 0.55 30.25
8 mm nut 30.00 Nos 2.00 60.00
Total 7839.96
Rate per unit 784.00
 LABOUR RATE Name of project: Building Construction
Skilled 900.00 Location: Besishaha
Unskilled 650.00 Metalled road: 0.00 Km.
Plumber 850.00 Gravelled road: 5.00 Km. Porte 0.00 Kosh
Helper 500.00 METALLED GRAVELLED
TRANSPORTATION RATES TRUCK Easy load: 0.0200 0.0500 PORTER Easy load: 2.1100 Per KG/Kosh in NRs
Uneasy load: 0.0200 0.0630 Uneasy load: 3.1700 Per KG/Kosh in NRs
Most Uneasy load: 0.0220 0.0630 Most Uneasy load: 5.9000 Per KG/Kosh in NRs
High volume load: 0.0220 0.1000 High volume load: 4.4300 Per KG/Kosh in NRs
Load/Unload: Easy 0.2600
Load/Unload: Uneasy 0.3600
Load/Unload: Most uneasy 0.3600
Load/Unload: High volume 0.5600
RATE OF MATERIALS
TRANSPORTATION COST
METALL DESCRIPTION
DESCRIPTION OF GRAVELLE ED ORIGINAL LOAD/ ADDITIONAL OF ADDITIONAL
S.N. MATERIALS TOTAL RATE UNIT PORTER D ROAD ROAD COST VAT UNLOAD VALUES VALUES
1 LOCAL BRICK 14693.00 1000.00 0.00 500.00 0.00 12100.00 1573.00 520.00 2000.00
2 Nepali cement OPC 986.00 Bag 0.00 12.50 0.00 850.00 110.50 13.00 50.00 wt per Bag
3 Nepali cement PPC 873.00 Bag 0.00 12.50 0.00 750.00 97.50 13.00 50.00 wt per Bag
4 Reinforcement bar 92.04 K.g. 0.00 0.25 0.00 81.00 10.53 0.26 1.00 per kg
5 Binding wire 107.86 K.g. 0.00 0.25 0.00 95.00 12.35 0.26 1.00 per kg
 Rainas Municipality
Office of Rainas Municipal Executive
Tinpiple, Lamjung, Gandaki Province, Nepal

sfo{ ;DkGg k|lta]bg

of]hgfsf] gfdM Bagaltar Samudhaik Dhalit Guti Vawan Nirman ;Demf}tfsf] s"n c+s M 411778.39
of]hgf :yn M Rainas-5 vr{ ePsf] s"n c+s M 347807.63
sfof{/De ldlt M ;Demf}tf eGbf 3l6 a9L M -63970.76
:fDkGg ePsf] ldlt M 36L a9Lsf] k|lt;t M -15.54%

;Demf}tf adf]lhd v'b ePsf] sfd ;Demf}tf eGbf 3l6 ÷ a9L

s|=:f+Vof sfdsf] laj/0f OsfO{ s}lkmot
kl/0ffd OsfO{ b/ hDdf d"No kl/0ffd OsfO{ b/ hDdf d"No kl/df0f OsfO{ b/ hDdf dNo
1 Earthwork in excavation ft3 18.11 515.52 9,336.07 18.11 515.52 9,336.07 - 515.52 -
2 Stone Soiling ft3 3.62 3,610.20 13,068.92 3.62 3,610.20 13,068.92 - 3,610.20 -
3 PCC(1:2:4) ft3 1.81 12,397.75 22,439.93 1.81 12,397.75 22,439.93 - 12,397.75 -
4 Stone Masonary wall(1:6) ft3 9.44 9,737.76 91,924.45 9.44 9,737.76 91,924.45
5 DPC Band (1:2:4) ft3 1.06 12,397.75 13,141.62 1.06 12,397.75 13,141.62 - 12,397.75 -
6 Stone Soiling Floor ft3 0.50 3,610.20 1,805.10 0.50 3,610.20 1,805.10 - 3,610.20 -
7 Floor DPC(1:2:4) ft3 2.06 12,397.75 25,539.37 2.06 12,397.75 25,539.37 - 12,397.75 -
8 Brick Masonary(1:4) ft3 8.86 12,434.80 110,172.33 6.96 12,434.80 86,546.21 (1.90) 12,434.80 (23,626.12)
9 Bands(1:2:4) ft3 0.50 12,397.75 6,198.88 0.50 12,397.75 6,198.88 - 12,397.75 -
10 Door and window Chaukosh Ft3 0.02 126,278.19 2,525.56 0.02 126,278.19 2,525.56 - 126,278.19 -
11 Reinforcement Kg 298.34 118.18 35,257.82 298.34 118.18 35,257.82 - 118.18 -
12 Truss Work kg 295.16 135.60 40,023.70 295.16 135.60 40,023.70 - 135.60 -
13 CGI Sheet Roofing works ft2 51.46 784.00 40,344.64 51.46 784.00 40,344.64

Total 411,778.39 347,807.63 (23,626.12)

a9L ePsf] - _ 36L ePsf] - _